
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 498.6 | 2,047.1 | 529.3 | 148.8 | 136.4 | 229.1 | |
COGS | 424.3 | 1,529 | 634.5 | 134.7 | 113.1 | 161.2 | |
Gross Profit | 74.32 | 518.1 | (105.2) | 14.16 | 23.25 | 67.86 | |
Operating Expenses & Income | |||||||
Operating Income | 41.85 | 355.8 | (516.2) | (301.5) | (199.8) | (196.3) | |
Total Operating Expenses | 456.8 | 1,691.3 | 1,045.5 | 450.4 | 336.2 | 425.4 | |
R&D Expenses | 0.43349 | - | 7.133178 | - | - | - | |
Selling General & Admin Expenses | 8.921167 | 30.35 | 303.6 | 66.22 | 73.17 | 70.39 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (8.596535) | (37.93) | (46.68) | (22.83) | (13.21) | (30.86) | |
Interest Income | 5.805582 | 41.73 | 414.6 | 421.3 | 328.1 | 300.9 | |
Income Tax Expense | (12.64) | - | - | - | - | - | |
Net Income | |||||||
Net Income | 272 | 270.4 | 743 | 930.1 | (387.7) | (65.73) | |
Supplemental | |||||||
EBIT | 32.58 | - | - | - | - | - | |
EBITDA | 293.6 | 490.5 | - | - | - | - | |